XML 31 R23.htm IDEA: XBRL DOCUMENT v2.4.0.6
Quarterly Financial Data
12 Months Ended
Dec. 31, 2011
Quarterly Financial Data [Abstract]  
Quarterly Financial Data

Note 17 - Quarterly Financial Data (unaudited)

 

The following tables set forth the Company's unaudited consolidated financial data regarding operations for each quarter of Fiscal 2010 and Fiscal 2011. This information, in the opinion of management, includes all adjustments necessary to state fairly the information set forth therein.

 

Consolidated Statements of Operations (Unaudited)   Quarter Ended March 31, 2010     Quarter Ended June 30, 2010  
    As           As     As           As  
    Reported     Adjustments     Restated     Reported     Adjustments     Restated  
Revenue:                                                
Sales   $ 17,347,554     $ -     $ 17,347,554     $ 20,745,499     $ -     $ 20,745,499  
                                                 
Costs and expenses:                                                
Cost of goods sold     14,918,715       (129,068 )     14,789,647       17,834,339       (154,292 )     17,680,047  
Inventory Impairment     -       -       -       3,771,702       (3,771,702 )     -  
Selling, general and administrative expenses     2,466,647       109,972       2,576,619       2,579,298       210,389       2,789,687  
Depreciation and amortization     66,424       (41,692 )     24,732       69,880       (13,026 )     56,854  
Operating income     (104,232 )     60,788       (43,444 )     (3,509,720 )     3,728,631       218,911  
Other expense (income) :                                                
Gain on settlement of debt and other liabilities     -       (295,617 )     (295,617 )     (9,198,570 )     (1,350,858 )     (10,549,428 )
Loss on Legal Settlement     -       -       -       385,000       (385,000 )     -  
Other expense (income), net     (17,440 )     -       (17,440 )     (862 )     858       (4 )
Interest expense     110,406       -       110,406       173,983       -       173,983  
Income before income taxes     (197,198 )     356,405       159,207       5,130,729       5,463,631       10,594,360  
Income tax expense (benefit)     (67,047 )     69,131       2,084       (513,949 )     516,537       2,588  
Net income   $ (130,151 )   $ 287,274     $ 157,123     $ 5,644,678     $ 4,947,094     $ 10,591,772  
                                                 
Earnings per common share:                                                
Basic   $ (0.01 )           $ 0.02     $ 0.57             $ 1.08  
Diluted   $ (0.01 )           $ 0.02     $ 0.54             $ 1.02  
Weighted-average number of common shares                                                
Basic     9,833,635               9,833,635       9,833,635               9,833,635  
Diluted     9,833,635               9,833,635       10,398,670               10,398,670  

 

Consolidated Balance Sheets (Unaudited)   Quarter Ended March 31, 2010     Quarter Ended June 30, 2010  
    As           As     As           As  
    Reported     Adjustments     Restated     Reported     Adjustments     Restated  
                                     
ASSETS                                                
Current Assets:                                                
Cash and cash equivalents   $ 942,988     $ -     $ 942,988     $ 969,724     $ -     $ 969,724  
Trade receivables     699,788       (16,378 )     683,410       899,090       (35,963 )     863,127  
Inventories     16,627,447       (11,549,085 )     5,078,362       15,428,283       (7,623,091 )     7,805,192  
Prepaid federal income tax     660,433       -       660,433       631,419       -       631,419  
Prepaid expenses     791,347       (1,072,735 )     (281,388 )     809,187       (865,792 )     (56,605 )
Total current assets     19,722,003       (12,638,198 )     7,083,805       18,737,703       (8,524,846 )     10,212,857  
                                                 
Property and equipment, net     4,734,480       (170,745 )     4,563,735       4,761,077       (155,152 )     4,605,925  
Deferred income taxes     1,731,175       (1,825,219 )     (94,044 )     2,367,092       (2,546,110 )     (179,018 )
Goodwill     837,117       (837,117 )     -       837,117       (837,117 )     -  
Intangible assets, net     2,464,006       (2,435,339 )     28,667       2,464,006       (2,435,339 )     28,667  
Other assets     261,905       (273,226 )     (11,321 )     391,905       (260,200 )     131,705  
Non-current assets of discountinued operations     295,617       -       295,617       295,617       -       295,617  
Total assets   $ 30,046,303     $ (18,179,844 )   $ 11,866,459     $ 29,854,517     $ (14,758,764 )   $ 15,095,753  
                                                 
LIABILITIES                                                
Current Liabilities:                                                
Notes payable   $ 48,569     $ -     $ 48,569     $ -     $ -     $ -  
Line of credit     3,195,000       (100,000 )     3,095,000       2,979,887       (100,000 )     2,879,887  
Current maturities of long-term debt     310,438       314,097       624,535       294,075       314,097       608,172  
Accounts payable-trade     650,129       (196,752 )     453,377       2,240,085       (37,382 )     2,202,703  
Accrued expenses     334,473       4,365,041       4,699,514       393,530       2,654,188       3,047,718  
Customer deposits and other liabilities     1,659,431       106,654       1,766,085       2,978,676       132,127       3,110,803  
Total current liabilities     6,198,040       4,489,040       10,687,080       8,886,253       2,963,030       11,849,283  
                                                 
Long-term debt, less current maturities     11,539,856       (220,739 )     11,319,117       3,015,179       (220,739 )     2,794,440  
Total liabilities     17,737,896       4,268,301       22,006,197       11,901,432       2,742,291       14,643,723  
                                                 
Commitments and contingencies                                                
                                                 
STOCKHOLDERS' EQUITY                                                
Common stock, $0.01 par value     98,637       4,256       102,893       98,637       4,256       102,893  
Additional paid-in capital     18,698,091       (4,256 )     18,693,835       18,698,091       (4,256 )     18,693,835  
Accumulated deficit     (6,488,321 )     (22,448,145 )     (28,936,466 )     (843,643 )     (17,501,055 )     (18,344,698 )
Total stockholders' equity     12,308,407       (22,448,145 )     (10,139,738 )     17,953,085       (17,501,055 )     452,030  
                                                 
Total liabilities and stockholders' equity   $ 30,046,303     $ (18,179,844 )   $ 11,866,459     $ 29,854,517     $ (14,758,764 )   $ 15,095,753  

 

Consolidated Statements of Operations (Unaudited)   Quarter Ended September 30, 2010     Quarter Ended December 31, 2010  
    As           As     As           As  
    Reported     Adjustments     Restated     Reported     Adjustments     Restated  
Revenue:                                                
Sales   $ 18,108,477     $ -     $ 18,108,477     $ 26,366,391     $ -     $ 26,366,391  
                                                 
Costs and expenses:                                                
Cost of goods sold     15,344,631       (132,752 )     15,211,879       22,672,065       (190,893 )     22,481,172  
Selling, general and administrative expenses     2,440,108       176,418       2,616,526       3,610,354       110,464       3,720,818  
Depreciation and amortization     99,794       (13,025 )     86,769       258,813       (13,025 )     245,788  
Operating income     223,944       (30,641 )     193,303       (174,841 )     93,454       (81,387 )
Other expense (income) :                                                
Interest expense     85,435       -       85,435       14,171       -       14,171  
Income before income taxes     138,509       (30,641 )     107,868       (189,012 )     93,454       (95,558 )
Income tax expense (benefit)     -       -       -       (199,350 )     219,353       20,003  
Net income   $ 138,509     $ (30,641 )   $ 107,868     $ 10,338     $ (125,899 )   $ (115,561 )
                                                 
Earnings per common share:                                                
Basic   $ 0.01             $ 0.01     $ (0.00 )           $ 0.01  
Diluted   $ 0.01             $ 0.01     $ (0.00 )           $ 0.01  
Weighted-average number of common shares                                                
Basic     9,833,635               9,833,635       9,894,243               10,335,794  
Diluted     10,398,670               10,398,670       10,355,531               11,216,158  

 

Consolidated Balance Sheets (Unaudited)   Quarter Ended September 30, 2010     Quarter Ended December 31, 2010  
    As           As     As           As  
    Reported     Adjustments     Restated     Reported     Adjustments     Restated  
ASSETS                                                
Current Assets:                                                
Cash and cash equivalents   $ 620,773     $ -     $ 620,773     $ 871,468       (139,019 )   $ 732,449  
Trade receivables     822,048       (53,059 )     768,989       793,869       (78,487 )     715,382  
Inventories     14,582,525       (7,490,338 )     7,092,187       17,046,716       (9,069,488 )     7,977,228  
Prepaid federal income tax     631,419       -       631,419       319,772       (319,772 )     -  
Prepaid expenses     945,656       (865,792 )     79,864       416,376       (387,903 )     28,473  
Total current assets     17,602,421       (8,409,189 )     9,193,232       19,448,201       (9,994,669 )     9,453,532  
                                                 
Marketable securities-available for sale     -       -       -       7,500       -       7,500  
Property and equipment, net     4,813,836       (139,558 )     4,674,278       4,466,517       (123,961 )     4,342,556  
Deferred income taxes     2,367,092       (2,546,110 )     (179,018 )     2,844,511       (2,844,511 )     -  
Goodwill     837,117       (837,117 )     -       837,117       (837,117 )     -  
Intangible assets, net     2,464,006       (2,435,339 )     28,667       2,435,339       (2,393,987 )     41,352  
Other assets     299,202       (247,174 )     52,028       220,949       (199,457 )     21,492  
Non-current assets of discountinued operations     295,617       -       295,617       -       -       -  
Total assets   $ 28,679,291     $ (14,614,487 )   $ 14,064,804     $ 30,260,134       (16,393,702 )   $ 13,866,432  
                                                 
LIABILITIES                                                
Current Liabilities:                                                
                                                 
Line of credit     2,979,886       (100,000 )     2,879,886       3,499,887       -       3,499,887  
Current maturities of long-term debt     293,799       314,097       607,896       472,625       261,642       734,267  
Convertible debt, net of debt discount     -       -       -       148,000       (1 )     147,999  
Accounts payable-trade     1,335,208       113,387       1,448,595       1,791,451       (313,471 )     1,477,980  
Accrued expenses     847,664       2,678,337       3,526,001       260,361       815,905       1,076,266  
Customer deposits and other liabilities     2,392,880       132,127       2,525,007       2,428,452       372,311       2,800,763  
Total current liabilities     7,849,437       3,137,948       10,987,385       8,600,776       1,136,386       9,737,162  
                                                 
Long-term debt, less current maturities     2,738,005       (220,739 )     2,517,266       3,169,647       (268,284 )     2,901,363  
Accrued expenses, less current maturities     -       -       -       -       1,829,663       1,829,663  
Total liabilities     10,587,442       2,917,209       13,504,651       11,770,423       2,697,765       14,468,188  
                                                 
Commitments and contingencies                                                
                                                 
STOCKHOLDERS' EQUITY                                                
Common stock, $0.01 par value     98,637       4,256       102,893       99,861       4,256       104,117  
Additional paid-in capital     18,698,091       (4,256 )     18,693,835       19,084,646       (4,256 )     19,080,390  
Accumulated deficit     (704,879 )     (17,531,696 )     (18,236,575 )     (694,796 )     (19,091,467 )     (19,786,263 )
Total stockholders' equity     18,091,849       (17,531,696 )     560,153       18,489,711       (19,091,467 )     (601,756 )
                                                 
Total liabilities and stockholders' equity   $ 28,679,291     $ (14,614,487 )   $ 14,064,804     $ 30,260,134     $ (16,393,702 )   $ 13,866,432  

 

Consolidated Statements of Operations (Unaudited)   Quarter Ended March 31, 2011     Quarter Ended June 30, 2011  
    As           As     As           As  
    Reported     Adjustments     Restated     Reported     Adjustments     Restated  
Revenue:                                                
Sales   $ 24,758,244     $ -     $ 24,758,244     $ 33,286,691     $ -     $ 33,286,691  
                                                 
Costs and expenses:                                                
Cost of goods sold     21,457,696       485,432       21,943,128       29,245,866       572,681       29,818,547  
Selling, general and administrative expenses     2,649,513       (247,097 )     2,402,416       2,964,502       (6,257 )     2,958,245  
Depreciation and amortization     101,123       19,910       121,033       101,187       5,256       106,443  
Operating income     549,912       (258,245 )     291,667       975,136       (571,680 )     403,456  
Other expense (income) :                                                
Other expense (income), net     (2,245 )     -       (2,245 )     500       -       500  
Interest expense     88,779       9,827       98,606       103,786       61,201       164,987  
Income before income taxes     463,378       (268,072 )     195,306       870,850       (632,881 )     237,969  
Income tax expense     160,766       (160,766 )     -       302,751       (302,751 )     -  
Net income   $ 302,612     $ (107,306 )   $ 195,306     $ 568,099     $ (330,130 )   $ 237,969  
                                                 
Earnings per common share:                                                
Basic   $ 0.03             $ 0.02     $ 0.06             $ 0.04  
Diluted   $ 0.03             $ 0.02     $ 0.05             $ 0.04  
Weighted-average number of common shares                                                
Basic     9,986,065               10,379,119       10,069,994               10,372,570  
Diluted     10,557,436               11,222,041       10,996,510               11,409,259  

 

Consolidated Balance Sheets (Unaudited)   Quarter Ended March 31, 2011     Quarter Ended June 30, 2011  
    As           As     As           As  
    Reported     Adjustments     Restated     Reported     Adjustments     Restated  
ASSETS                                                
Current Assets:                                                
Cash and cash equivalents   $ 1,483,727     $ (0 )   $ 1,483,727     $ 388,623     $ -     $ 388,623.0  
Trade receivables     380,229       (80,817 )     299,412       485,261       (81,873 )     403,388  
Inventories     17,833,595       (9,642,974 )     8,190,621       18,657,841       (9,630,936 )     9,026,905  
Prepaid federal income tax     319,772       (319,772 )     -       319,772       (319,772 )     -  
Prepaid expenses     487,011       (355,890 )     131,121       498,275       (355,890 )     142,385  
Total current assets     20,504,334       (10,399,453 )     10,104,881       20,349,772       (10,388,471 )     9,961,301  
                                                 
Marketable securities-available for sale     7,500       -       7,500       -       -       -  
Property and equipment, net     4,450,432       (76,387 )     4,374,045       4,465,904       (87,435 )     4,378,469  
Deferred income taxes     2,688,620       (2,688,620 )     -       2,390,874       (2,390,874 )     -  
Goodwill     837,117       (837,117 )     -       837,117       (837,117 )     -  
Intangible assets, net     2,428,172       (2,393,987 )     34,185       2,421,005       (2,379,653 )     41,352  
Other assets     198,063       (193,663 )     4,400       176,586       (202,205 )     (25,619 )
Total assets   $ 31,114,238     $ (16,589,227 )   $ 14,525,011     $ 30,641,258     $ (16,285,755 )   $ 14,355,503  
                                                 
LIABILITIES                                                
Current Liabilities:                                                
Notes Payable   $ 52,455     $ (52,455 )   $ -     $ 52,455     $ (52,455 )   $ -  
Line of credit     3,499,887       -       3,499,887       3,499,887       0       3,499,887  
Current maturities of long-term debt     420,170       144,461       564,631       420,170       144,461       564,631  
Current maturities of capital leases     -       21,184       21,184       -       21,184       21,184  
Convertible debt, net of debt discount     148,000       (1 )     147,999       73,323       0       73,323  
Accounts payable-trade     1,150,154       (372,724 )     777,430       1,007,118       650,225       1,657,343  
Accrued expenses     285,930       2,610,585       2,896,515       347,892       2,578,860       2,926,752  
Customer deposits and other liabilities     3,808,427       305,651       4,114,078       2,420,963       398,036       2,818,999  
Total current liabilities     9,365,023       2,656,701       12,021,724       7,821,808       3,740,311       11,562,119  
                                                 
Long-term debt, less current maturities     2,947,950       (78,070 )     2,869,880       2,841,138       (78,071 )     2,763,067  
Capital leases, less current maturities     -       30,914       30,914       -       30,914       30,914  
Total liabilities     12,312,973       2,609,545       14,922,518       10,662,946       3,693,154       14,356,100  
                                                 
Commitments and contingencies                                                
                                                 
STOCKHOLDERS' EQUITY                                                
Common stock, $0.01 par value     99,861       4,256       104,117       101,540       3,006       104,546  
Additional paid-in capital     19,093,588       (4,256 )     19,089,332       19,700,858       (453,012 )     19,247,846  
Accumulated deficit     (392,184 )     (19,198,772 )     (19,590,956 )     175,914       (19,528,903 )     (19,352,989 )
Total stockholders' equity (deficit)     18,801,265       (19,198,772 )     (397,507 )     19,978,312       (19,978,909 )     (597 )
                                                 
Total liabilities and stockholders' equity   $ 31,114,238     $ (16,589,227 )   $ 14,525,011     $ 30,641,258     $ (16,285,755 )   $ 14,355,503  

 

Consolidated Statements of Operations (Unaudited)   Quarter Ended September 30, 2011        
    As           As     Quarter Ended  
    Reported     Adjustments     Restated     December 31, 2011  
Revenue:                                
Sales   $ 47,528,207     $ -     $ 47,528,207     $ 44,054,211  
                                 
Costs and expenses:                                
Cost of goods sold     41,968,100       922,598       42,890,698       33,591,363  
Selling, general and administrative expenses     3,570,242       17,845       3,588,087       6,028,609  
Depreciation and amortization     86,743       (47,570 )     39,173       162,833  
Operating income     1,903,122       (892,873 )     1,010,249       4,271,405  
Other expense (income) :                                
Loss on settlement of debt with related party     -       1,720,000       1,720,000       2,640,713  
Loss on Legal Settlement     1,700,000       (1,700,000 )     -       -  
Other expense (income), net     -       -       -       31,060  
Interest expense     133,496       40,800       174,296       135,326  
Income before income taxes     69,626       (953,673 )     (884,047 )     1,464,307  
Income tax benefit     (69,584 )     69,584       -       -  
Net income   $ 139,210     $ (1,023,257 )   $ (884,047 )   $ 1,464,307  
                                 
Earnings per common share:                                
Basic   $ 0.01             $ (0.08 )   $ 0.14  
Diluted   $ 0.01             $ (0.08 )   $ 0.13  
Weighted-average number of common shares                                
Basic     11,220,329               10,441,418       10,831,971  
Diluted     11,972,787               10,441,418       11,201,196  

 

Consolidated Balance Sheets (Unaudited)   Quarter Ended September 30, 2011        
    As           As     Quarter Ended  
    Reported     Adjustments     Restated     December 31, 2011  
ASSETS                                
Current Assets:                                
Cash and cash equivalents   $ 5,969,640     $ (172,077 )   $ 5,797,563     $ 6,069,392  
Trade receivables     764,916       (137,977 )     626,939       1,582,092  
Inventories     20,877,185       (10,534,243 )     10,342,942       11,635,225  
Prepaid federal income tax     319,772       (319,772 )     -       -  
Prepaid expenses     542,191       (356,815 )     185,376       98,455  
Total current assets     28,473,704       (11,520,884 )     16,952,820       19,385,164  
                                 
Property and equipment, net     4,486,892       14,253       4,501,145       4,705,551  
Deferred income taxes     3,126,353       (3,126,353 )     -       -  
Goodwill     3,635,531       (3,635,531 )     -       -  
Intangible assets, net     2,414,605       1,013,256       3,427,861       3,397,367  
Other assets     357,650       (204,348 )     153,302       160,491  
Total assets   $ 42,494,735     $ (17,459,607 )   $ 25,035,128     $ 27,648,573  
                                 
LIABILITIES                                
Current Liabilities:                                
Notes Payable   $ 2,052,455     $ (2,052,455 )   $ -     $ -  
Line of credit     3,499,887       -       3,499,887       2,999,887  
Current maturities of long-term debt     420,170       144,461       564,631       451,674  
Current maturities of capital leases     -       21,184       21,184       21,184  
Convertible debt, net of debt discount     -       14,124       14,124       -  
Accounts payable-trade     923,154       450,225       1,373,379       1,501,057  
Accrued expenses     2,536,100       4,226,206       6,762,306       3,044,393  
Customer deposits and other liabilities     2,486,684       744,441       3,231,125       1,836,748  
Total current liabilities     11,918,450       3,548,186       15,466,636       9,854,943  
                                 
Long-term debt, less current maturities     2,735,791       (92,194 )     2,643,597       2,471,226  
Capital leases, less current maturities     -       30,914       30,914       30,914  
Total liabilities     14,654,241       3,486,906       18,141,147       12,357,083  
                                 
Commitments and contingencies                                
                                 
STOCKHOLDERS' EQUITY                                
Common stock, $0.01 par value     112,204       3,005       115,209       121,639  
Additional paid-in capital     27,413,165       (397,354 )     27,015,811       33,942,579  
Accumulated deficit     315,125       (20,552,164 )     (20,237,039 )     (18,772,728 )
Total stockholders' equity (deficit)     27,840,494       (20,946,513 )     6,893,981       15,291,490  
                                 
Total liabilities and stockholders' equity   $ 42,494,735     $ (17,459,607 )   $ 25,035,128     $ 27,648,573 nbsp